[DNONCE] QoQ TTM Result on 31-May-2005 [#3]

Stock
[DNONCE] DNONCE TECHNOLOGY BHD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -12.58%
YoY- 135.73%
Quarter Report
Latest QR
Upcoming QR
DNONCE's Result
DNONCE's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 161,444 157,355 152,126 149,033 144,822 143,071 143,395 8.24%
PBT 2,826 2,358 1,428 1,337 1,454 1,536 1,461 55.43%
Tax -976 -824 -801 -176 -126 -452 -773 16.86%
NP 1,850 1,534 627 1,161 1,328 1,084 688 93.72%
-
NP to SH 597 652 271 1,161 1,328 1,084 688 -9.04%
-
Tax Rate 34.54% 34.94% 56.09% 13.16% 8.67% 29.43% 52.91% -
Total Cost 159,594 155,821 151,499 147,872 143,494 141,987 142,707 7.76%
-
Net Worth 49,652 45,099 44,266 45,220 45,271 46,116 44,999 6.79%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 49,652 45,099 44,266 45,220 45,271 46,116 44,999 6.79%
NOSH 45,138 45,099 45,169 44,772 44,823 45,212 44,999 0.20%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 1.15% 0.97% 0.41% 0.78% 0.92% 0.76% 0.48% -
ROE 1.20% 1.45% 0.61% 2.57% 2.93% 2.35% 1.53% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 357.66 348.91 336.79 332.87 323.09 316.44 318.66 8.02%
EPS 1.32 1.45 0.60 2.59 2.96 2.40 1.53 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 0.98 1.01 1.01 1.02 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 44,772
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 18.64 18.17 17.57 17.21 16.72 16.52 16.56 8.23%
EPS 0.07 0.08 0.03 0.13 0.15 0.13 0.08 -8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0521 0.0511 0.0522 0.0523 0.0533 0.052 6.70%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.90 0.62 0.77 0.76 0.90 1.00 0.83 -
P/RPS 0.25 0.18 0.23 0.23 0.28 0.32 0.26 -2.58%
P/EPS 68.05 42.89 128.34 29.31 30.38 41.71 54.29 16.30%
EY 1.47 2.33 0.78 3.41 3.29 2.40 1.84 -13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 0.79 0.75 0.89 0.98 0.83 -0.80%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 03/04/06 25/01/06 27/10/05 27/07/05 26/04/05 27/01/05 28/10/04 -
Price 0.82 0.78 0.72 0.73 0.83 0.94 0.80 -
P/RPS 0.23 0.22 0.21 0.22 0.26 0.30 0.25 -5.42%
P/EPS 62.00 53.95 120.01 28.15 28.01 39.21 52.33 12.00%
EY 1.61 1.85 0.83 3.55 3.57 2.55 1.91 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.73 0.72 0.82 0.92 0.80 -4.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment